[MSC] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
02-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 0.58%
YoY- -5.04%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 2,465,589 1,785,502 2,606,301 1,735,623 1,431,846 1,920,766 1,559,639 7.92%
PBT 37,572 -65,562 133,420 72,920 46,525 107,702 107,854 -16.11%
Tax -48,722 -8,152 -46,328 -28,369 -11,465 -34,811 -57,067 -2.59%
NP -11,150 -73,714 87,092 44,551 35,060 72,891 50,787 -
-
NP to SH 3,987 -66,768 75,937 36,553 38,492 68,382 50,787 -34.55%
-
Tax Rate 129.68% - 34.72% 38.90% 24.64% 32.32% 52.91% -
Total Cost 2,476,739 1,859,216 2,519,209 1,691,072 1,396,786 1,847,875 1,508,852 8.60%
-
Net Worth 280,515 306,680 368,040 314,224 290,747 238,573 228,894 3.44%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 280,515 306,680 368,040 314,224 290,747 238,573 228,894 3.44%
NOSH 75,004 74,982 74,804 75,353 74,742 74,788 74,802 0.04%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -0.45% -4.13% 3.34% 2.57% 2.45% 3.79% 3.26% -
ROE 1.42% -21.77% 20.63% 11.63% 13.24% 28.66% 22.19% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 3,287.27 2,381.21 3,484.13 2,303.31 1,915.71 2,568.28 2,085.02 7.87%
EPS 5.32 -89.04 101.51 48.51 51.50 91.43 67.90 -34.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.74 4.09 4.92 4.17 3.89 3.19 3.06 3.39%
Adjusted Per Share Value based on latest NOSH - 75,353
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 587.05 425.12 620.55 413.24 340.92 457.33 371.34 7.92%
EPS 0.95 -15.90 18.08 8.70 9.16 16.28 12.09 -34.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6679 0.7302 0.8763 0.7482 0.6923 0.568 0.545 3.44%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 4.24 3.12 5.05 8.30 6.00 6.00 6.25 -
P/RPS 0.13 0.13 0.14 0.36 0.31 0.23 0.30 -13.00%
P/EPS 79.76 -3.50 4.97 17.11 11.65 6.56 9.21 43.27%
EY 1.25 -28.54 20.10 5.84 8.58 15.24 10.86 -30.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.76 1.03 1.99 1.54 1.88 2.04 -9.37%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 04/11/10 04/11/09 06/11/08 02/11/07 27/10/06 09/11/05 23/11/04 -
Price 4.80 3.30 3.10 8.50 6.00 6.00 6.35 -
P/RPS 0.15 0.14 0.09 0.37 0.31 0.23 0.30 -10.90%
P/EPS 90.30 -3.71 3.05 17.52 11.65 6.56 9.35 45.90%
EY 1.11 -26.98 32.75 5.71 8.58 15.24 10.69 -31.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.81 0.63 2.04 1.54 1.88 2.08 -7.76%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment